EX-99.S2
Published on April 2, 2013
Exhibit (s)(2)
Triangle Capital Corporation
Computation of Ratio of Earnings to Fixed Charges
Year Ended 12/31/2008 |
Year Ended 12/31/2009 |
Year Ended 12/31/2010 |
Year Ended 12/31/2011 |
Year Ended 12/31/2012 |
||||||||||||||||
Earnings: |
||||||||||||||||||||
Net Increase (Decrease) in Net Assets Resuting from Operations |
7,638,501 | 4,036,703 | 25,390,549 | 56,771,037 |
|
60,063,517 |
|
|||||||||||||
Add back: Income Tax Expense (Benefit) and Excise Taxes |
133,010 | 149,841 | 220,740 | 908,416 | 551,830 | |||||||||||||||
Add back: Fixed Charges |
4,483,124 | 7,264,409 | 8,147,006 | 11,059,503 | 17,242,709 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Earnings |
12,254,635 | 11,450,953 | 33,758,295 | 68,738,956 | 77,858,056 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Fixed Charges: |
||||||||||||||||||||
Interest and other financing fees |
4,483,124 | 7,264,409 | 7,782,380 | 10,901,913 | 16,412,898 | |||||||||||||||
Loss on extinguishment of debt |
| | 364,626 | 157,590 | 829,811 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Fixed Charges |
4,483,124 | 7,264,409 | 8,147,006 | 11,059,503 | 17,242,709 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ratio of Earnings to Fixed Charges |
2.73 | 1.58 | 4.14 | 6.22 | 4.52 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
Footnote disclosure:
Footnote (1) disclosure and calculation:
Year Ended 12/31/2008 |
Year Ended 12/31/2009 |
Year Ended 12/31/2010 |
Year Ended 12/31/2011 |
Year Ended 12/31/2012 |
||||||||||||||||
Earnings (excluding unrealized gains/losses): |
||||||||||||||||||||
Net Increase (Decrease) in Net Assets Resuting from Operations |
7,638,501 | 4,036,703 | 25,390,549 | 56,771,037 |
|
60,063,517 |
|
|||||||||||||
Add back: Income Tax Expense (Benefit) and Excise Taxes |
133,010 | 149,841 | 220,740 | 908,416 | 551,830 | |||||||||||||||
Add back: Fixed Charges |
4,483,124 | 7,264,409 | 8,147,006 | 11,059,503 | 17,242,709 | |||||||||||||||
Exclude: Unrealized (Gains) Losses |
4,286,375 | 10,310,194 | (10,940,689 | ) | (6,367,473 | ) | 2,878,015 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Earnings (excluding unrealized gains/losses) |
16,541,010 | 21,761,147 | 22,817,606 | 62,371,483 | 80,736,071 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Fixed Charges: |
||||||||||||||||||||
Interest and other financing fees |
4,483,124 | 7,264,409 | 7,782,380 | 10,901,913 | 16,412,898 | |||||||||||||||
Loss on extinguishment of debt |
| | 364,626 | 157,590 | 829,811 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Fixed Charges |
4,483,124 | 7,264,409 | 8,147,006 | 11,059,503 | 17,242,709 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ratio of Earnings (Excluding Unrealized Gain/Loss) to Fixed Charges |
3.69 | 3.00 | 2.80 | 5.64 | 4.68 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
Footnote (2) disclosure and calculation
Year Ended 12/31/2008 |
Year Ended 12/31/2009 |
Year Ended 12/31/2010 |
Year Ended 12/31/2011 |
Year Ended 12/31/2012 |
||||||||||||||||
Earnings (excluding unrealized and realized gains/losses): |
||||||||||||||||||||
Net Increase (Decrease) in Net Assets Resuting from Operations |
7,638,501 | 4,036,703 | 25,390,549 | 56,771,037 |
|
60,063,517 |
|
|||||||||||||
Add back: Income Tax Expense (Benefit) and Excise Taxes |
133,010 | 149,841 | 220,740 | 908,416 |
|
551,830 |
|
|||||||||||||
Add back: Fixed Charges |
4,483,124 | 7,264,409 | 8,147,006 | 11,059,503 | 17,242,709 | |||||||||||||||
Exclude: Unrealized (Gains) Losses |
4,286,375 | 10,310,194 | (10,940,689 | ) | (6,367,473 | ) | 2,878,015 | |||||||||||||
Exclude: Realized (Gains) Losses |
(1,435,608 | ) | (448,164 | ) | 5,478,873 | (10,973,487 | ) | (6,660,776) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Earnings (excluding unrealized and realized gains/losses) |
15,105,402 | 21,312,983 | 28,296,479 | 51,397,996 | 74,075,295 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Fixed Charges: |
||||||||||||||||||||
Interest and other financing fees |
4,483,124 | 7,264,409 | 7,782,380 | 10,901,913 | 16,412,898 | |||||||||||||||
Loss on extinguishment of debt |
| | 364,626 | 157,590 | 829,811 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Fixed Charges |
4,483,124 | 7,264,409 | 8,147,006 | 11,059,503 | 17,242,709 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ratio of Earnings (Excluding Unrealized Gain/Loss) to Fixed Charges |
3.37 | 2.93 | 3.47 | 4.65 | 4.30 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|